|
Maryland
|
|
30-0971238
|
||
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification Number)
|
||
1114 Avenue of the Americas
|
,
|
39th Floor
|
|
|
New York
|
,
|
NY
|
|
10036
|
(Address of principal executive offices)
|
|
(Zip code)
|
Title of each class:
|
|
Trading Symbol(s)
|
|
Name of Exchange on which registered:
|
Common Stock, $0.01 par value
|
|
SAFE
|
|
New York Stock Exchange
|
Large accelerated filer
|
|
Accelerated filer
|
|
Non-accelerated filer
|
|
Smaller reporting company
|
|
Emerging growth company
|
o
|
|
ý
|
|
o
|
|
☒
|
|
☒
|
1.
|
Portions of the registrant's definitive proxy statement for the registrant's 2020 Annual Meeting, to be filed within 120 days after the close of the registrant's fiscal year, are incorporated by reference into Part III of this Annual Report on Form 10-K.
|
|
|
|
Page
|
|
||
|
||
|
||
|
||
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Combined Property Value(2)
|
|
$
|
7,538
|
|
|
$
|
2,757
|
|
Ground Lease Cost(2)
|
|
2,708
|
|
|
948
|
|
||
Unrealized Capital Appreciation in Our Owned Residual Portfolio
|
|
4,830
|
|
|
1,809
|
|
(1)
|
Please review our Current Report on Form 8-K filed on February 13, 2020 for a discussion of the valuation methodology used and important limitations and qualifications of the calculation of UCA. See "Risk Factors" for a discussion of certain tenant rights that may limit our ability to realize value from the UCA, including tenant rights to purchase our land in certain circumstances and the right of one tenant to demolish improvements prior to the expiration of the lease.
|
(2)
|
Combined Property Value includes our 54.8% percentage interest in our unconsolidated venture and $416.0 million and $254.9 million related to transactions with remaining unfunded commitments as of December 31, 2019 and 2018, respectively. Ground Lease Cost includes our 54.8% percentage interest in our unconsolidated venture and $81.3 million and $64.0 million of unfunded commitments as of December 31, 2019 and 2018, respectively. As of December 31, 2019, our gross book value as a percentage of Combined Property Value was 38%.
|
•
|
Create a Ground Lease with a Third Party. We seek to pursue opportunities where a third party acquiror or existing owner of a commercial property may be interested in utilizing a Ground Lease structure to facilitate its options with respect to its interests in the property. We will create the Ground Lease by splitting ownership of the property into an ownership interest and Ground Lease on the land, and a separate leasehold interest of the building and improvements thereon. We will acquire the ownership interest and Ground Lease on the land from the third party.
|
•
|
Acquire Existing Ground Leases. We seek to acquire existing Ground Leases that are marketed for sale and actively solicit potential sellers and related property brokers of existing Ground Leases to engage in off-market transactions. Our structure as an UPREIT gives us the ability to acquire Ground Leases from owners, particularly estates and high net worth individuals, using Operating Partnership units that may provide the seller with tax advantages, as well as liquidity, portfolio diversification and professional management.
|
•
|
Originate Ground Leases to Provide Capital For Development or Value-Add Redevelopment or Repositioning. We seek opportunities where we can purchase land and simultaneously lease it pursuant to a new Ground Lease to a tenant who plans to develop a new, or significantly improve an existing, commercial property on the land.
|
•
|
Acquire a Commercial Real Estate Property to Create a Ground Lease. We seek in select instances, in partnership with our Manager, to acquire commercial real estate properties that have the potential to be converted into an ownership structure that includes a Ground Lease retained by us and a leasehold interest that may be acquired by our Manager or sold to a third party.
|
•
|
Finance Third Party Ground Leases. Combining our capital resources with our Manager's relationships and Ground Lease expertise, we seek opportunities to originate Ground Lease investments in conjunction with our Manager's origination of a leasehold financing with the same customer.
|
•
|
Properties located in major metropolitan areas;
|
•
|
Average remaining initial lease terms of 30 to 99 years;
|
•
|
Periodic contractual rent escalators or percentage rent participations;
|
•
|
Value of approximately 30% to 45% of the Combined Property Value at the commencement of the lease or the acquisition date;
|
•
|
Ground Rent Coverage, defined as the ratio of the Property's NOI to the annualized rental payment due us, of approximately 2.0x to 4.5x for the initial 12-month period of the lease. Property NOI is defined as the trailing twelve month net operating income of the building and improvements being operated at the property without giving effect to any rent paid or payable under our Ground Lease, and for this purpose we use estimates of the stabilized Property NOI if we don't receive current
|
•
|
First year cash return on asset of between 3.0% and 4.0% and effective yields between 5.0% and 5.5%;
|
•
|
Properties that we believe are well located in markets with high barriers to entry and that have durable cash flow; and
|
•
|
Transaction sizes ranging from $20 million to $500 million.
|
|
Total Number of Shares Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of a Publicly Announced Plan
|
Maximum Dollar Value of Shares that May Yet be Purchased Under the Plans
|
|||
October 1 to October 31, 2019
|
142,311
|
|
$
|
33.85
|
|
N/A
|
N/A
|
November 1 to November 30, 2019
|
—
|
|
$
|
—
|
|
N/A
|
N/A
|
December 1 to December 31, 2019
|
—
|
|
$
|
—
|
|
N/A
|
N/A
|
(1)
|
Composed of the 2017 Plan.
|
Property
Name
|
|
Property Type
|
|
Location
|
|
Lease Expiration / As Extended
|
|
Rent Escalation
Structure
|
|
% of Gross
Book Value
|
425 Park Avenue(2)
|
|
Office
|
|
New York, NY
|
|
2090 / 2090
|
|
Fixed with Inflation Adjustments
|
|
12.9%
|
135 West 50th Street
|
|
Office
|
|
New York, NY
|
|
2123 / 2123
|
|
Fixed with Inflation Adjustments
|
|
10.9%
|
195 Broadway
|
|
Office
|
|
New York, NY
|
|
2118 / 2118
|
|
Fixed with Inflation Adjustments
|
|
10.5%
|
Park Hotels Portfolio(3)
|
|
Hotel
|
|
Various
|
|
2025 / 2035
|
|
% Rent
|
|
8.4%
|
Alohilani
|
|
Hotel
|
|
Honolulu, HI
|
|
2118 / 2118
|
|
Fixed with Inflation Adjustments
|
|
7.5%
|
685 Third Avenue
|
|
Office
|
|
New York, NY
|
|
2123 / 2123
|
|
Fixed with Inflation Adjustments
|
|
6.9%
|
1111 Pennsylvania Avenue
|
|
Office
|
|
Washington, DC
|
|
2117 / 2117
|
|
Fixed with Inflation Adjustments
|
|
5.7%
|
Domain Tower
|
|
Office
|
|
Austin, TX
|
|
2118 / 2118
|
|
Fixed with Inflation Adjustments
|
|
3.0%
|
Hollywood Blvd - South
|
|
Multi-family
|
|
Los Angeles, CA
|
|
2104 / 2104
|
|
Inflation-Linked
|
|
2.8%
|
One Ally Center
|
|
Office
|
|
Detroit, MI
|
|
2114 / 2174
|
|
Fixed with Inflation Adjustments
|
|
2.7%
|
(1)
|
Gross book value represents the historical purchase price plus accrued interest on sales-type leases.
|
(2)
|
Gross book value for this property represents our pro rata share of the gross book value of our unconsolidated venture (refer to Note 6).
|
(3)
|
The Park Hotels Portfolio consists of five properties and is subject to a single master lease. A majority of the land underlying one of these properties is owned by a third party and is ground leased to us through 2044 subject to changes in the CPI; however, our tenant at the property pays this cost directly to the third party.
|
|
For the Years Ended December 31,
|
|
|
||||||||
|
2019
|
|
2018
|
|
$ Change
|
||||||
|
(in thousands)
|
||||||||||
Revenues:
|
|
|
|
|
|
||||||
Operating lease income
|
$
|
72,071
|
|
|
$
|
47,400
|
|
|
$
|
24,671
|
|
Interest income from sales-type leases
|
18,531
|
|
|
—
|
|
|
18,531
|
|
|||
Other income
|
2,794
|
|
|
2,324
|
|
|
470
|
|
|||
Total revenues
|
93,396
|
|
|
49,724
|
|
|
43,672
|
|
|||
Costs and expenses:
|
|
|
|
|
|
||||||
Interest expense
|
29,868
|
|
|
15,389
|
|
|
14,479
|
|
|||
Real estate expense
|
2,673
|
|
|
1,600
|
|
|
1,073
|
|
|||
Depreciation and amortization
|
9,379
|
|
|
9,142
|
|
|
237
|
|
|||
General and administrative
|
14,435
|
|
|
10,662
|
|
|
3,773
|
|
|||
Other expense
|
899
|
|
|
995
|
|
|
(96
|
)
|
|||
Total costs and expenses
|
57,254
|
|
|
37,788
|
|
|
19,466
|
|
|||
Loss on early extinguishment of debt
|
(2,011
|
)
|
|
—
|
|
|
(2,011
|
)
|
|||
Earnings (losses) from equity method investments
|
(403
|
)
|
|
—
|
|
|
(403
|
)
|
|||
Net income
|
$
|
33,728
|
|
|
$
|
11,936
|
|
|
$
|
21,792
|
|
|
|
For the Years Ended
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Management fees
|
|
$
|
7,461
|
|
|
$
|
3,643
|
|
Public company and other costs
|
|
3,247
|
|
|
4,676
|
|
||
Expense reimbursements to the Manager
|
|
2,144
|
|
|
1,470
|
|
||
Stock-based compensation
|
|
1,583
|
|
|
873
|
|
||
Total general and administrative expenses
|
|
$
|
14,435
|
|
|
$
|
10,662
|
|
|
Amounts Due By Period
|
||||||||||||||||||||||
|
Total
|
|
Less Than 1 Year
|
|
1 - 3
Years |
|
3 - 5
Years |
|
5 - 10
Years |
|
After 10
Years |
||||||||||||
|
(in thousands)
|
||||||||||||||||||||||
Long-Term Debt Obligations(1):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Mortgages
|
$
|
1,230,143
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
316,193
|
|
|
$
|
913,950
|
|
2017 Revolver
|
166,000
|
|
|
—
|
|
|
—
|
|
|
166,000
|
|
|
—
|
|
|
—
|
|
||||||
Total principal maturities
|
1,396,143
|
|
|
—
|
|
|
—
|
|
|
166,000
|
|
|
316,193
|
|
|
913,950
|
|
||||||
Interest Payable(2)
|
1,731,597
|
|
|
45,889
|
|
|
92,763
|
|
|
90,332
|
|
|
195,981
|
|
|
1,306,632
|
|
||||||
Purchase Commitments(3)
|
81,270
|
|
|
70,770
|
|
|
10,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total(4)
|
$
|
3,209,010
|
|
|
$
|
116,659
|
|
|
$
|
103,263
|
|
|
$
|
256,332
|
|
|
$
|
512,174
|
|
|
$
|
2,220,582
|
|
(1)
|
Assumes the extended maturity date for all debt obligations.
|
(2)
|
Variable-rate debt assumes one-month LIBOR of 1.76%. Interest payable does not include interest that may be payable under our derivatives.
|
(3)
|
Refer to Note 9 of the consolidated financial statements.
|
(4)
|
We are also obligated to pay the third-party owner of a property that is ground leased to us $0.4 million, subject to adjustment for changes in the CPI, per year through 2044; however, our tenant pays this expense directly under the terms of a master lease through 2035.
|
Change in Interest Rates
|
|
Net Income (Loss)
|
||
-100 Basis Points
|
|
$
|
1,240
|
|
-50 Basis Points
|
|
620
|
|
|
-10 Basis Points
|
|
124
|
|
|
Base Interest Rate
|
|
—
|
|
|
+10 Basis Points
|
|
(124
|
)
|
|
+ 50 Basis Points
|
|
(620
|
)
|
|
+100 Basis Points
|
|
(1,240
|
)
|
|
Page
|
Financial Statements:
|
|
Financial Statement Schedule:
|
|
|
As of December 31,
|
||||||
|
2019
|
|
2018
|
||||
ASSETS
|
|
|
|
||||
Real estate
|
|
|
|
||||
Real estate, at cost
|
$
|
687,902
|
|
|
$
|
669,923
|
|
Less: accumulated depreciation
|
(16,286
|
)
|
|
(10,257
|
)
|
||
Real estate, net
|
671,616
|
|
|
659,666
|
|
||
Real estate-related intangible assets, net (refer to Note 4)
|
242,837
|
|
|
262,531
|
|
||
Total real estate, net and real estate-related intangible assets, net
|
914,453
|
|
|
922,197
|
|
||
Net investment in sales-type leases
|
984,598
|
|
|
—
|
|
||
Ground Lease receivables
|
397,087
|
|
|
—
|
|
||
Equity investments in Ground Leases
|
127,524
|
|
|
—
|
|
||
Cash and cash equivalents
|
22,704
|
|
|
16,418
|
|
||
Restricted cash
|
24,078
|
|
|
8,007
|
|
||
Deferred operating lease income receivable
|
58,303
|
|
|
23,138
|
|
||
Deferred expenses and other assets, net
|
37,814
|
|
|
9,983
|
|
||
Total assets
|
$
|
2,566,561
|
|
|
$
|
979,743
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Accounts payable, accrued expenses and other liabilities
|
$
|
43,008
|
|
|
$
|
20,800
|
|
Real estate-related intangible liabilities, net (refer to Note 4)
|
57,333
|
|
|
57,620
|
|
||
Debt obligations, net
|
1,372,922
|
|
|
543,965
|
|
||
Total liabilities
|
1,473,263
|
|
|
622,385
|
|
||
Commitments and contingencies (refer to Note 9)
|
|
|
|
|
|
||
Equity:
|
|
|
|
||||
Safehold Inc. shareholders' equity:
|
|
|
|
||||
Common stock, $0.01 par value, 400,000 shares authorized, 47,782 and 18,276 shares issued and outstanding as of December 31, 2019 and 2018, respectively
|
478
|
|
|
183
|
|
||
Additional paid-in capital
|
1,132,603
|
|
|
370,530
|
|
||
Accumulated deficit
|
(2,146
|
)
|
|
(8,486
|
)
|
||
Accumulated other comprehensive loss
|
(39,123
|
)
|
|
(6,876
|
)
|
||
Total Safehold Inc. shareholders' equity
|
1,091,812
|
|
|
355,351
|
|
||
Noncontrolling interests
|
1,486
|
|
|
2,007
|
|
||
Total equity
|
1,093,298
|
|
|
357,358
|
|
||
Total liabilities and equity
|
$
|
2,566,561
|
|
|
$
|
979,743
|
|
|
|
For the Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Revenues:
|
|
|
|
|
||||
Operating lease income
|
|
$
|
72,071
|
|
|
$
|
47,400
|
|
Interest income from sales-type leases
|
|
18,531
|
|
|
—
|
|
||
Other income
|
|
2,794
|
|
|
2,324
|
|
||
Total revenues
|
|
93,396
|
|
|
49,724
|
|
||
Costs and expenses:
|
|
|
|
|
||||
Interest expense
|
|
29,868
|
|
|
15,389
|
|
||
Real estate expense
|
|
2,673
|
|
|
1,600
|
|
||
Depreciation and amortization
|
|
9,379
|
|
|
9,142
|
|
||
General and administrative
|
|
14,435
|
|
|
10,662
|
|
||
Other expense
|
|
899
|
|
|
995
|
|
||
Total costs and expenses
|
|
57,254
|
|
|
37,788
|
|
||
Income from operations before other items
|
|
36,142
|
|
|
11,936
|
|
||
Loss on early extinguishment of debt
|
|
(2,011
|
)
|
|
—
|
|
||
Earnings (losses) from equity method investments
|
|
(403
|
)
|
|
—
|
|
||
Net income
|
|
33,728
|
|
|
11,936
|
|
||
Net income attributable to noncontrolling interests
|
|
(6,035
|
)
|
|
(196
|
)
|
||
Net income attributable to Safehold Inc. common shareholders
|
|
$
|
27,693
|
|
|
$
|
11,740
|
|
|
|
|
|
|
||||
Per common share data:
|
|
|
|
|
||||
Net income attributable to Safehold Inc.
|
|
|
|
|
||||
Basic and diluted
|
|
$
|
0.89
|
|
|
$
|
0.64
|
|
Weighted average number of common shares:
|
|
|
|
|
||||
Basic and diluted
|
|
31,008
|
|
|
18,218
|
|
|
For the Years Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Net income
|
$
|
33,728
|
|
|
$
|
11,936
|
|
Other comprehensive income (loss):
|
|
|
|
||||
Cumulative-effect adjustment for cash flow hedges
|
—
|
|
|
41
|
|
||
Reclassification of (gains) losses on derivatives into earnings
|
271
|
|
|
(252
|
)
|
||
Unrealized losses on derivatives
|
(32,518
|
)
|
|
(6,745
|
)
|
||
Other comprehensive loss
|
(32,247
|
)
|
|
(6,956
|
)
|
||
Comprehensive income
|
1,481
|
|
|
4,980
|
|
||
Comprehensive (income) attributable to noncontrolling interests
|
(2,377
|
)
|
|
(196
|
)
|
||
Comprehensive income (loss) attributable to Safehold Inc.
|
$
|
(896
|
)
|
|
$
|
4,784
|
|
|
|
Common
Stock at
Par
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings /
Accumulated
(Deficit)
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Noncontrolling Interests
|
|
Total
Equity
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance as of December 31, 2018
|
|
$
|
183
|
|
|
$
|
370,530
|
|
|
$
|
(8,486
|
)
|
|
$
|
(6,876
|
)
|
|
$
|
2,007
|
|
|
$
|
357,358
|
|
Net income
|
|
—
|
|
|
—
|
|
|
27,693
|
|
|
—
|
|
|
6,035
|
|
|
33,728
|
|
||||||
Issuance of common stock, net / amortization
|
|
170
|
|
|
509,385
|
|
|
—
|
|
|
—
|
|
|
356
|
|
|
509,911
|
|
||||||
Investor Unit conversion (refer to Note 11)
|
|
125
|
|
|
252,060
|
|
|
—
|
|
|
(6,450
|
)
|
|
(245,735
|
)
|
|
—
|
|
||||||
Dividends declared ($0.618 per share)
|
|
—
|
|
|
—
|
|
|
(21,353
|
)
|
|
—
|
|
|
—
|
|
|
(21,353
|
)
|
||||||
Change in accumulated other comprehensive income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28,589
|
)
|
|
(3,658
|
)
|
|
(32,247
|
)
|
||||||
Contributions from noncontrolling interests
|
|
—
|
|
|
628
|
|
|
—
|
|
|
2,792
|
|
|
245,426
|
|
|
248,846
|
|
||||||
Distributions to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,945
|
)
|
|
(2,945
|
)
|
||||||
Balance as of December 31, 2019
|
|
$
|
478
|
|
|
$
|
1,132,603
|
|
|
$
|
(2,146
|
)
|
|
$
|
(39,123
|
)
|
|
$
|
1,486
|
|
|
$
|
1,093,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance as of December 31, 2017
|
|
$
|
182
|
|
|
$
|
364,919
|
|
|
$
|
(9,246
|
)
|
|
$
|
80
|
|
|
$
|
—
|
|
|
$
|
355,935
|
|
Net income
|
|
—
|
|
|
—
|
|
|
11,740
|
|
|
—
|
|
|
196
|
|
|
11,936
|
|
||||||
Contributions from iStar Inc.
|
|
—
|
|
|
2,581
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,581
|
|
||||||
Offering costs
|
|
—
|
|
|
1,347
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,347
|
|
||||||
Issuance of common stock to iStar Inc. (refer to Note 11)
|
|
1
|
|
|
918
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
919
|
|
||||||
Issuance of common stock to directors/amortization
|
|
—
|
|
|
765
|
|
|
—
|
|
|
—
|
|
|
108
|
|
|
873
|
|
||||||
Dividends declared ($0.60 per share)
|
|
—
|
|
|
—
|
|
|
(10,939
|
)
|
|
—
|
|
|
—
|
|
|
(10,939
|
)
|
||||||
Cumulative-effect adjustment for cash flow hedges
|
|
—
|
|
|
—
|
|
|
(41
|
)
|
|
41
|
|
|
—
|
|
|
—
|
|
||||||
Change in accumulated other comprehensive income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,997
|
)
|
|
—
|
|
|
(6,997
|
)
|
||||||
Contributions from noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,750
|
|
|
1,750
|
|
||||||
Distributions to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
(47
|
)
|
||||||
Balance as of December 31, 2018
|
|
$
|
183
|
|
|
$
|
370,530
|
|
|
$
|
(8,486
|
)
|
|
$
|
(6,876
|
)
|
|
$
|
2,007
|
|
|
$
|
357,358
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Cash and cash equivalents
|
|
$
|
22,704
|
|
|
$
|
16,418
|
|
|
$
|
168,214
|
|
Restricted cash
|
|
24,078
|
|
|
8,007
|
|
|
1,656
|
|
|||
Total cash, cash equivalents and restricted cash reported in the consolidated statements of cash flows
|
|
$
|
46,782
|
|
|
$
|
24,425
|
|
|
$
|
169,870
|
|
|
As of
|
||||||
|
December 31, 2019
|
|
December 31, 2018
|
||||
Land and land improvements, at cost
|
$
|
494,670
|
|
|
$
|
477,527
|
|
Buildings and improvements, at cost
|
193,232
|
|
|
192,396
|
|
||
Less: accumulated depreciation
|
(16,286
|
)
|
|
(10,257
|
)
|
||
Total real estate, net
|
$
|
671,616
|
|
|
$
|
659,666
|
|
Real estate-related intangible assets, net
|
242,837
|
|
|
262,531
|
|
||
Total real estate, net and real estate-related intangible assets, net
|
$
|
914,453
|
|
|
$
|
922,197
|
|
|
As of December 31, 2019
|
||||||||||
|
Gross
Intangible
|
|
Accumulated
Depreciation
|
|
Carrying
Value
|
||||||
Above-market lease assets, net(1)
|
$
|
203,288
|
|
|
$
|
(6,183
|
)
|
|
$
|
197,105
|
|
In-place lease assets, net(2)
|
53,626
|
|
|
(8,629
|
)
|
|
44,997
|
|
|||
Other intangible assets, net
|
750
|
|
|
(15
|
)
|
|
735
|
|
|||
Total
|
$
|
257,664
|
|
|
$
|
(14,827
|
)
|
|
$
|
242,837
|
|
|
As of December 31, 2018
|
||||||||||
|
Gross
Intangible
|
|
Accumulated
Depreciation
|
|
Carrying
Value
|
||||||
Above-market lease assets, net(1)
|
$
|
193,249
|
|
|
$
|
(3,040
|
)
|
|
$
|
190,209
|
|
In-place lease assets, net(2)
|
52,071
|
|
|
(5,288
|
)
|
|
46,783
|
|
|||
Below-market lease asset, net(3)
|
26,484
|
|
|
(1,688
|
)
|
|
24,796
|
|
|||
Other intangible assets, net
|
750
|
|
|
(7
|
)
|
|
743
|
|
|||
Total
|
$
|
272,554
|
|
|
$
|
(10,023
|
)
|
|
$
|
262,531
|
|
(1)
|
Above-market lease assets are recognized during business combinations and asset acquisitions when the present value of market rate rental cash flows over the term of a lease is less than the present value of the contractual in-place rental cash flows. Above-market lease assets are amortized over the non-cancelable term of the leases.
|
(2)
|
In-place lease assets are recognized during business combinations and asset acquisitions and are estimated based on the value associated with the costs avoided in originating leases comparable to the acquired in-place leases as well as the value associated with lost rental revenue during the assumed lease-up period. In-place lease assets are amortized over the non-cancelable term of the leases.
|
(3)
|
Below-market lease asset, net resulted from the acquisition of the initial portfolio from iStar and relates to a property that is majority-owned by a third party and is ground leased to the Company. The Company is obligated to pay the owner of the property $0.4 million, subject to adjustment for changes in the CPI, per year through 2044; however, the Company's tenant at the property pays this expense directly under the terms of a master lease. The below-market lease asset is amortized over the term of the lease. Effective with the adoption of ASU 2016-02 on January 1, 2019, below-market lease asset, net was reclassified to "Deferred expenses and other assets, net" on the Company's consolidated balance sheet (refer to Note 3).
|
|
|
Income Statement
|
|
For the Years Ended December 31,
|
||||||
Intangible asset
|
|
Location
|
|
2019
|
|
2018
|
||||
Above-market lease assets (decrease to income)
|
|
Operating lease income
|
|
$
|
3,144
|
|
|
$
|
2,142
|
|
In-place lease assets (decrease to income)
|
|
Depreciation and amortization
|
|
3,342
|
|
|
3,134
|
|
||
Below-market lease asset (decrease to income)
|
|
Real estate expense
|
|
—
|
|
|
989
|
|
||
Other intangible assets (decrease to income)
|
|
Operating lease income
|
|
8
|
|
|
7
|
|
Year
|
|
Amount
|
||
2020
|
|
$
|
6,665
|
|
2021
|
|
6,665
|
|
|
2022
|
|
6,665
|
|
|
2023
|
|
6,665
|
|
|
2024
|
|
6,665
|
|
(1)
|
As of December 31, 2019, the weighted average amortization period for the Company's real estate-related intangible assets was approximately 80.3 years.
|
|
As of December 31, 2019
|
||||||||||
|
Gross
Intangible
|
|
Accumulated
Depreciation
|
|
Carrying
Value
|
||||||
Below-market lease liabilities(1)
|
$
|
59,015
|
|
|
$
|
(1,682
|
)
|
|
$
|
57,333
|
|
|
As of December 31, 2018
|
||||||||||
|
Gross
Intangible
|
|
Accumulated
Depreciation
|
|
Carrying
Value
|
||||||
Below-market lease liabilities(1)
|
$
|
58,660
|
|
|
$
|
(1,040
|
)
|
|
$
|
57,620
|
|
(1)
|
Below-market lease liabilities are recognized during business combinations and asset acquisitions when the present value of market rate rental cash flows over the term of a lease exceeds the present value of the contractual in-place rental cash flows. Below-market lease liabilities are amortized over the term of the leases.
|
|
|
Income Statement
|
|
For the Years Ended December 31,
|
||||||
Intangible liability
|
|
Location
|
|
2019
|
|
2018
|
||||
Below-market lease liabilities (increase to income)
|
|
Operating lease income
|
|
$
|
642
|
|
|
$
|
621
|
|
Year
|
|
Inflation-
Linked
|
|
Fixed Bumps with Inflation Adjustments
|
|
Fixed
Bumps
|
|
Percentage
Rent
|
|
Fixed Bumps with Percentage Rent
|
|
Total
|
||||||||||||
2020
|
|
$
|
5,357
|
|
|
$
|
17,708
|
|
|
$
|
2,117
|
|
|
$
|
10,519
|
|
|
$
|
356
|
|
|
$
|
36,057
|
|
2021
|
|
5,357
|
|
|
18,037
|
|
|
2,155
|
|
|
10,519
|
|
|
356
|
|
|
36,424
|
|
||||||
2022
|
|
5,357
|
|
|
18,384
|
|
|
2,185
|
|
|
10,519
|
|
|
356
|
|
|
36,801
|
|
||||||
2023
|
|
5,357
|
|
|
18,833
|
|
|
2,213
|
|
|
10,519
|
|
|
281
|
|
|
37,203
|
|
||||||
2024
|
|
5,357
|
|
|
19,193
|
|
|
2,248
|
|
|
10,519
|
|
|
51
|
|
|
37,368
|
|
||||||
Thereafter
|
|
418,055
|
|
|
4,765,352
|
|
|
440,167
|
|
|
18,896
|
|
|
179
|
|
|
5,642,649
|
|
|
|
Net Investment in Sales-type Leases
|
|
Ground Lease
Receivables
|
|
Total
|
||||||
Beginning balance(1)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Origination/acquisition(2)
|
|
979,057
|
|
|
396,081
|
|
|
1,375,138
|
|
|||
Accretion (amortization)
|
|
5,541
|
|
|
1,006
|
|
|
6,547
|
|
|||
Ending balance
|
|
$
|
984,598
|
|
|
$
|
397,087
|
|
|
$
|
1,381,685
|
|
(1)
|
The Company elected a provision provided by ASU 2018-11 that allowed entities to not recast the comparative periods presented when transitioning to ASC 842 by allowing entities to change their initial application to the beginning of the period of adoption. As a result, the Company did not have any adjustments to its financial statements as of or prior to December 31, 2018.
|
(2)
|
The net investment in sales-type leases is initially measured at the present value of the fixed and determinable lease payments, including any guaranteed or unguaranteed residual value of the asset at the end of the lease, discounted at the rate implicit in the lease. For newly originated or acquired Ground Leases, the Company's estimate of residual value equals the fair value of the land at lease commencement. As of December 31, 2019, the Company's weighted average accrual rate for its net investment in sales-type leases and Ground Lease receivables was 5.6% and 5.4%, respectively. As of December 31, 2019, the weighted average remaining life of the Company's six Ground Lease receivables was 102.5 years.
|
|
|
Fixed Bumps with Inflation Adjustments
|
|
Fixed Bumps with
Percentage Rent
|
|
Total
|
||||||
2020
|
|
$
|
33,967
|
|
|
$
|
532
|
|
|
$
|
34,499
|
|
2021
|
|
34,663
|
|
|
532
|
|
|
35,195
|
|
|||
2022
|
|
35,642
|
|
|
537
|
|
|
36,179
|
|
|||
2023
|
|
36,720
|
|
|
586
|
|
|
37,306
|
|
|||
2024
|
|
38,759
|
|
|
586
|
|
|
39,345
|
|
|||
Thereafter
|
|
11,016,998
|
|
|
101,834
|
|
|
11,118,832
|
|
|||
Total undiscounted cash flows
|
|
11,196,749
|
|
|
104,607
|
|
|
11,301,356
|
|
|||
Unguaranteed estimated residual value
|
|
|
|
|
|
979,057
|
|
|||||
Present value discount
|
|
|
|
|
|
(11,295,815
|
)
|
|||||
Net investment in sales-type leases as of December 31, 2019
|
|
|
|
|
|
$
|
984,598
|
|
|
|
Net Investment in Sales-type Leases
|
|
Ground
Lease Receivables
|
|
Total
|
||||||
Cash
|
|
$
|
10,086
|
|
|
$
|
1,898
|
|
|
$
|
11,984
|
|
Non-cash
|
|
5,541
|
|
|
1,006
|
|
|
6,547
|
|
|||
Total interest income from sales-type leases
|
|
$
|
15,627
|
|
|
$
|
2,904
|
|
|
$
|
18,531
|
|
|
As of
|
||||||
|
December 31, 2019
|
|
December 31, 2018
|
||||
Operating lease right-of-use asset(1)
|
$
|
29,659
|
|
|
$
|
—
|
|
Interest rate hedge assets
|
7
|
|
|
2,991
|
|
||
Other assets
|
1,432
|
|
|
2,416
|
|
||
Deferred finance costs, net(2)
|
4,668
|
|
|
2,295
|
|
||
Purchase deposits
|
1,575
|
|
|
1,800
|
|
||
Leasing costs, net
|
473
|
|
|
481
|
|
||
Deferred expenses and other assets, net
|
$
|
37,814
|
|
|
$
|
9,983
|
|
(1)
|
Operating lease right-of-use asset relates to a property that is majority-owned by a third party and is ground leased to the Company. The Company is obligated to pay the owner of the property $0.4 million, subject to adjustment for changes in the CPI, per year through 2044; however, the Company's ground lease tenant at the property pays this expense directly under the terms of a master lease. Operating lease right-of-use asset is amortized on a straight-line basis over the term of the lease and is recorded in "Real estate expense" in the Company's consolidated statements of operations (refer to Note 3). For the year ended December 31, 2019, the Company recognized $0.4 million in "Real estate expense" and $0.4 million in "Other income" from its operating lease right-of-use asset. The related operating lease liability (see table below) equals the present value of the minimum rental payments due under the lease discounted at the Company's incremental secured borrowing rate for a similar asset estimated to be 5.5%. Effective with the adoption of ASU 2016-02 on January 1, 2019, the Company reclassified $24.8 million relating to a below-market lease asset acquired as part of a business combination (refer to Note 4) from "Real estate-related intangible assets, net" to "Deferred expenses and other assets, net" on the Company's consolidated balance sheets.
|
(2)
|
Accumulated amortization of deferred finance costs was $3.4 million and $1.7 million as of December 31, 2019 and 2018, respectively.
|
|
As of
|
||||||
|
December 31, 2019
|
|
December 31, 2018
|
||||
Interest rate hedge liabilities
|
$
|
13,672
|
|
|
$
|
10,092
|
|
Accrued expenses(1)
|
2,746
|
|
|
3,596
|
|
||
Dividends declared and payable
|
7,472
|
|
|
2,741
|
|
||
Operating lease liability
|
5,852
|
|
|
—
|
|
||
Other liabilities(2)
|
4,975
|
|
|
1,788
|
|
||
Interest payable
|
5,801
|
|
|
1,663
|
|
||
Management fee payable
|
2,490
|
|
|
920
|
|
||
Accounts payable, accrued expenses and other liabilities
|
$
|
43,008
|
|
|
$
|
20,800
|
|
(1)
|
As of December 31, 2019 and 2018, accrued expenses primarily includes accrued legal expenses, accrued audit expenses and deferred finance costs.
|
(2)
|
As of December 31, 2019 and 2018, other liabilities includes $0.6 million and $0.4 million, respectively, due to the Manager for allocated payroll costs and costs it paid on the Company's behalf.
|
|
As of
|
|
Interest
Rate(1)
|
|
Scheduled
Maturity Date(2) |
||||||
|
December 31, 2019
|
|
December 31, 2018
|
|
|
||||||
Secured credit financing:
|
|
|
|
|
|
|
|
||||
Mortgages
|
$
|
1,230,143
|
|
|
$
|
377,193
|
|
|
4.06%
|
|
April 2027 to November 2069
|
2017 Revolver
|
166,000
|
|
|
169,500
|
|
|
One-Month LIBOR plus 1.30%
|
|
November 2024
|
||
Total secured credit financing(3)
|
1,396,143
|
|
|
546,693
|
|
|
|
|
|
||
Total debt obligations
|
1,396,143
|
|
|
546,693
|
|
|
|
|
|
||
Debt premium, discount and deferred financing costs, net
|
(23,221
|
)
|
|
(2,728
|
)
|
|
|
|
|
||
Total debt obligations, net
|
$
|
1,372,922
|
|
|
$
|
543,965
|
|
|
|
|
|
(1)
|
Represents the weighted average interest rate of consolidated mortgage debt in effect over the life of the mortgage debt and excludes the effect of debt premium, discount and deferred financing costs. As of December 31, 2019, the weighted average cash interest rate for the Company's consolidated mortgage debt, based on interest rates in effect at that date, was 3.26%. The difference between the weighted average interest rate and the weighted average cash interest rate is recorded to interest payable within "Accounts payable, accrued expenses, and other liabilities" on the Company's consolidated balance sheets. As of December 31, 2019, the Company's combined weighted average interest rate and combined weighted average cash interest rate of the Company's consolidated mortgage debt and the mortgage debt of the Company's unconsolidated venture (applying the Company's percentage interest in the venture - refer to Note 6) were 4.00% and 3.13%, respectively.
|
(2)
|
Represents the extended maturity date for all debt obligations.
|
(3)
|
As of December 31, 2019, $1.97 billion of real estate, at cost, net investment in sales-type leases and Ground Lease receivables served as collateral for the Company's debt obligations.
|
|
|
Total
|
||
2020
|
|
$
|
—
|
|
2021
|
|
—
|
|
|
2022
|
|
—
|
|
|
2023
|
|
—
|
|
|
2024
|
|
166,000
|
|
|
Thereafter(1)
|
|
1,230,143
|
|
|
Total principal maturities
|
|
1,396,143
|
|
|
Debt premium, discount and deferred financing costs, net
|
|
(23,221
|
)
|
|
Total debt obligations, net
|
|
$
|
1,372,922
|
|
(1)
|
As of December 31, 2019, the Company's weighted average maturity for its consolidated mortgage debt was 30.7 years.
|
|
|
December 31, 2019
|
|
December 31, 2018
|
|
Balance Sheet
Location
|
||||
Derivative Type
|
|
Fair Value(2)
|
|
|||||||
Assets
|
|
|
|
|
|
|
||||
Interest rate swaps
|
|
$
|
7
|
|
|
$
|
2,987
|
|
|
Deferred expenses and other assets, net
|
Interest rate cap(3)
|
|
—
|
|
|
4
|
|
|
Deferred expenses and other assets, net
|
||
|
|
$
|
7
|
|
|
$
|
2,991
|
|
|
|
Liabilities
|
|
|
|
|
|
|
||||
Interest rate swaps
|
|
$
|
13,672
|
|
|
$
|
10,092
|
|
|
Accounts payable, accrued expenses and other liabilities
|
|
|
$
|
13,672
|
|
|
$
|
10,092
|
|
|
|
(1)
|
For the years ended December 31, 2019 and 2018, the Company recorded $32.5 million and $6.7 million, respectively, of unrealized losses in accumulated other comprehensive income (loss).
|
(2)
|
The fair value of the Company's derivatives are based upon widely accepted valuation techniques utilized by a third-party specialist using observable inputs such as interest rates and contractual cash flow and are classified as Level 2 within the fair value hierarchy. Over the next 12 months, the Company expects that $1.4 million related to cash flow hedges will be reclassified from "Accumulated other comprehensive income (loss)" as an increase to interest expense.
|
(3)
|
This derivative is not designated in a hedging relationship.
|
Derivatives Designated in Hedging Relationships
|
|
Location of Gain (Loss)
Recognized in Income
|
|
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income
|
|
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings
|
||||
For the Year Ended December 31, 2019
|
|
|
|
|
|
|
||||
Interest rate swaps
|
|
Interest expense
|
|
$
|
(32,518
|
)
|
|
$
|
(271
|
)
|
|
|
|
|
|
|
|
||||
For the Year Ended December 31, 2018
|
|
|
|
|
|
|
||||
Interest rate swaps
|
|
Interest expense
|
|
$
|
(6,745
|
)
|
|
$
|
252
|
|
|
|
Location of Gain or
(Loss) Recognized in
Income
|
|
Amount of Gain or (Loss) Recognized in Income
|
||
Derivatives not Designated in Hedging Relationships
|
|
|||||
For the Year Ended December 31, 2019
|
|
|
|
|
||
Interest rate cap
|
|
Interest expense
|
|
$
|
(4
|
)
|
|
|
|
|
|
||
For the Year Ended December 31, 2018
|
|
|
|
|
||
Interest rate cap
|
|
Interest expense
|
|
$
|
(13
|
)
|
|
|
For the Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Net income
|
|
$
|
33,728
|
|
|
$
|
11,936
|
|
Net (income) attributable to noncontrolling interests
|
|
(6,035
|
)
|
|
(196
|
)
|
||
Net income attributable to Safehold Inc. common shareholders for basic earnings per share
|
|
$
|
27,693
|
|
|
$
|
11,740
|
|
|
|
For the Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Earnings allocable to common shares:
|
|
|
|
|
||||
Numerator for basic and diluted earnings per share:
|
|
|
|
|
||||
Net income attributable to Safehold Inc. common shareholders - basic and diluted
|
|
$
|
27,693
|
|
|
$
|
11,740
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Denominator for basic and diluted earnings per share:(1)
|
|
|
|
|
||||
Weighted average common shares outstanding for basic and diluted earnings per common share
|
|
31,008
|
|
|
18,218
|
|
||
|
|
|
|
|
||||
Basic and diluted earnings per common share:
|
|
|
|
|
||||
Net income attributable to Safehold Inc. common shareholders
|
|
$
|
0.89
|
|
|
$
|
0.64
|
|
(1)
|
During the year ended December 31, 2019, 4,383,562 of Investor Units (refer to Note 11) were anti-dilutive.
|
Manager
|
SFTY Manager, LLC, a wholly-owned subsidiary of iStar Inc.
|
Management Fee
|
Annual fee of 1.0% of total equity (up to $1.5 billion)
Annual fee of 1.25% of total equity (for incremental equity of $1.5 billion to $3.0 billion)
Annual fee of 1.375% of total equity (for incremental equity of $3.0 billion to $5.0 billion) and
Annual fee of 1.5% of total equity (for incremental equity over $5.0 billion)
|
Management Fee Consideration
|
At the discretion of the Company's independent directors, payment will be made in cash or in shares of the Company's common stock (valued at the greater of: (i) the volume weighted average market price during a specified pricing period; or (ii) the initial public offering price of $20.00 per share)
|
Lock-up
|
Restriction from selling common stock received for management fees for two years from the date of such issuance (restriction will terminate in the event of and effective with the termination of the management agreement)
|
Management Fee Waiver
|
No management fee was paid to the Manager during the first year (through June 30, 2018)
|
Incentive Fee
|
None
|
Term(1)
|
Non-terminable through June 30, 2023, except for cause.
Automatic annual renewals thereafter, subject to non-renewal upon certain findings by the Company's independent directors and payment of termination fee.
|
Termination Fee
|
3x prior year's management fee
|
(1)
|
The management agreement was extended by one year to June 30, 2023 in January 2020.
|
|
|
For the Quarters Ended
|
||||||||||||||
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
||||||||
2019:
|
|
|
|
|
|
|
|
|
||||||||
Revenue
|
|
$
|
29,586
|
|
|
$
|
22,310
|
|
|
$
|
19,680
|
|
|
$
|
21,820
|
|
Net income
|
|
11,168
|
|
|
5,481
|
|
|
5,942
|
|
|
11,137
|
|
||||
Net income attributable to Safehold Inc.
|
|
11,119
|
|
|
5,432
|
|
|
4,523
|
|
|
6,619
|
|
||||
Earnings per common share data:(1)
|
|
|
|
|
|
|
||||||||||
Net income attributable to Safehold Inc.
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
11,119
|
|
|
$
|
5,432
|
|
|
$
|
4,523
|
|
|
$
|
6,619
|
|
Diluted
|
|
$
|
11,119
|
|
|
$
|
5,432
|
|
|
$
|
4,523
|
|
|
$
|
11,090
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.25
|
|
|
$
|
0.15
|
|
|
$
|
0.18
|
|
|
$
|
0.36
|
|
Diluted
|
|
$
|
0.25
|
|
|
$
|
0.15
|
|
|
$
|
0.18
|
|
|
$
|
0.36
|
|
Weighted average number of common shares
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
43,651
|
|
|
36,111
|
|
|
25,640
|
|
|
18,296
|
|
||||
Diluted
|
|
43,651
|
|
|
36,111
|
|
|
25,640
|
|
|
30,657
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
For the Quarters Ended
|
||||||||||||||
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
||||||||
2018:
|
|
|
|
|
|
|
|
|
||||||||
Revenue
|
|
$
|
14,813
|
|
|
$
|
11,644
|
|
|
$
|
11,574
|
|
|
$
|
11,693
|
|
Net income
|
|
4,362
|
|
|
2,069
|
|
|
1,762
|
|
|
3,743
|
|
||||
Net income attributable to Safehold Inc.
|
|
4,308
|
|
|
2,009
|
|
|
1,703
|
|
|
3,720
|
|
||||
Earnings per common share data:(1)
|
|
|
|
|
|
|
||||||||||
Net income attributable to Safehold Inc.
|
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
|
$
|
4,308
|
|
|
$
|
2,009
|
|
|
$
|
1,703
|
|
|
$
|
3,720
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
|
$
|
0.24
|
|
|
$
|
0.11
|
|
|
$
|
0.09
|
|
|
$
|
0.20
|
|
Weighted average number of common shares
|
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
|
18,261
|
|
|
18,230
|
|
|
18,191
|
|
|
18,190
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Gross Amount Carried
at Close of Period
|
|
|
|
|
|
Depreciable
Life
(Years)
|
|
||||||||||||||||||||||
Location
|
|
Encumbrances
|
|
Land
|
|
Building and
Improvements
|
|
Land
|
|
Building and
Improvements
|
|
Total(1)
|
|
Accumulated
Depreciation
|
|
Date
Acquired
|
|
|
|||||||||||||||||||
Detroit, MI
|
|
$
|
31,961
|
|
(2)
|
$
|
29,086
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,086
|
|
|
$
|
—
|
|
|
$
|
29,086
|
|
|
$
|
—
|
|
|
2017
|
|
N/A
|
|
Dallas, TX
|
|
3,736
|
|
(2)
|
1,954
|
|
|
—
|
|
|
—
|
|
|
1,954
|
|
|
—
|
|
|
1,954
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Dallas, TX
|
|
4,151
|
|
(2)
|
2,751
|
|
|
—
|
|
|
—
|
|
|
2,751
|
|
|
—
|
|
|
2,751
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Atlanta, GA
|
|
7,577
|
|
(2)
|
4,097
|
|
|
—
|
|
|
—
|
|
|
4,097
|
|
|
—
|
|
|
4,097
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Milwaukee, WI
|
|
3,633
|
|
(2)
|
4,638
|
|
|
51,323
|
|
|
—
|
|
|
4,638
|
|
|
51,323
|
|
|
55,961
|
|
|
3,500
|
|
|
2017
|
|
40
|
(3)
|
||||||||
Washington, DC
|
|
5,190
|
|
(2)
|
1,484
|
|
|
—
|
|
|
—
|
|
|
1,484
|
|
|
—
|
|
|
1,484
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Minneapolis, MN
|
|
1,452
|
|
(2)
|
716
|
|
|
—
|
|
|
—
|
|
|
716
|
|
|
—
|
|
|
716
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Durango, CO
|
|
16,604
|
|
(2)
|
1,415
|
|
|
17,080
|
|
|
—
|
|
|
1,415
|
|
|
17,080
|
|
|
18,495
|
|
|
1,480
|
|
|
2017
|
|
35
|
(3)
|
||||||||
Rohnert Park, CA
|
|
19,300
|
|
(2)
|
5,869
|
|
|
13,752
|
|
|
—
|
|
|
5,869
|
|
|
13,752
|
|
|
19,621
|
|
|
1,480
|
|
|
2017
|
|
32
|
(3)
|
||||||||
Salt Lake City, UT
|
|
55,312
|
|
(2)
|
8,573
|
|
|
40,583
|
|
|
—
|
|
|
8,573
|
|
|
40,583
|
|
|
49,156
|
|
|
3,240
|
|
|
2017
|
|
34
|
(3)
|
||||||||
San Diego, CA
|
|
38,084
|
|
(2)
|
5,077
|
|
|
24,096
|
|
|
—
|
|
|
5,077
|
|
|
24,096
|
|
|
29,173
|
|
|
2,032
|
|
|
2017
|
|
33
|
(3)
|
||||||||
Seattle, WA
|
|
40,000
|
|
(2)
|
7,813
|
|
|
45,562
|
|
|
—
|
|
|
7,813
|
|
|
45,562
|
|
|
53,375
|
|
|
4,530
|
|
|
2017
|
|
30
|
(3)
|
||||||||
Los Angeles, CA
|
|
57,936
|
|
(2)
|
68,140
|
|
|
—
|
|
|
—
|
|
|
68,140
|
|
|
—
|
|
|
68,140
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Los Angeles, CA
|
|
62,764
|
|
(2)
|
72,836
|
|
|
—
|
|
|
—
|
|
|
72,836
|
|
|
—
|
|
|
72,836
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Atlanta, GA
|
|
—
|
|
(4)
|
6,300
|
|
|
—
|
|
|
—
|
|
|
6,300
|
|
|
—
|
|
|
6,300
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Washington, DC
|
|
23,100
|
|
(2)
|
27,354
|
|
|
—
|
|
|
—
|
|
|
27,354
|
|
|
—
|
|
|
27,354
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Orlando, FL
|
|
7,800
|
|
(2)
|
6,626
|
|
|
—
|
|
|
—
|
|
|
6,626
|
|
|
—
|
|
|
6,626
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Atlanta, GA
|
|
18,000
|
|
(2)
|
11,449
|
|
|
—
|
|
|
—
|
|
|
11,449
|
|
|
—
|
|
|
11,449
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Raleigh-Durham, NC
|
|
11,940
|
|
(2)
|
4,502
|
|
|
—
|
|
|
—
|
|
|
4,502
|
|
|
—
|
|
|
4,502
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Atlanta, GA
|
|
9,882
|
|
(2)
|
8,478
|
|
|
—
|
|
|
—
|
|
|
8,478
|
|
|
—
|
|
|
8,478
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
San Diego, CA
|
|
—
|
|
(4)
|
8,168
|
|
|
—
|
|
|
—
|
|
|
8,168
|
|
|
—
|
|
|
8,168
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Washington, DC
|
|
10,000
|
|
(2)
|
15,217
|
|
|
—
|
|
|
—
|
|
|
15,217
|
|
|
—
|
|
|
15,217
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Phoenix, AZ
|
|
—
|
|
(4)
|
5,996
|
|
|
—
|
|
|
—
|
|
|
5,996
|
|
|
—
|
|
|
5,996
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Washington, DC
|
|
—
|
|
(4)
|
21,478
|
|
|
—
|
|
|
—
|
|
|
21,478
|
|
|
—
|
|
|
21,478
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Miami, FL
|
|
6,000
|
|
(2)
|
3,735
|
|
|
—
|
|
|
—
|
|
|
3,735
|
|
|
—
|
|
|
3,735
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Miami, FL
|
|
2,471
|
|
(2)
|
9,170
|
|
|
—
|
|
|
—
|
|
|
9,170
|
|
|
—
|
|
|
9,170
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Washington, DC
|
|
95,000
|
|
(2)
|
121,100
|
|
|
—
|
|
|
—
|
|
|
121,100
|
|
|
—
|
|
|
121,100
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Nashville, TN
|
|
17,500
|
|
(2)
|
13,505
|
|
|
—
|
|
|
—
|
|
|
13,505
|
|
|
—
|
|
|
13,505
|
|
|
—
|
|
|
2018
|
|
N/A
|
|
||||||||
Portland, OR
|
|
—
|
|
—
|
3,641
|
|
|
—
|
|
|
—
|
|
|
3,641
|
|
|
—
|
|
|
3,641
|
|
|
—
|
|
|
2019
|
|
N/A
|
|
||||||||
San Antonio, TX
|
|
10,000
|
|
(2)
|
2,103
|
|
|
836
|
|
|
—
|
|
|
2,103
|
|
|
836
|
|
|
2,939
|
|
|
24
|
|
|
2019
|
|
40
|
|
||||||||
Riverside, CA
|
|
—
|
|
(4)
|
11,399
|
|
|
—
|
|
|
—
|
|
|
11,399
|
|
|
—
|
|
|
11,399
|
|
|
—
|
|
|
2019
|
|
N/A
|
|
||||||||
Total
|
|
$
|
559,393
|
|
|
$
|
494,670
|
|
|
$
|
193,232
|
|
|
$
|
—
|
|
|
$
|
494,670
|
|
|
$
|
193,232
|
|
|
$
|
687,902
|
|
|
$
|
16,286
|
|
|
|
|
|
|
(1)
|
The aggregate cost for Federal income tax purposes was approximately $963.1 million at December 31, 2019.
|
(2)
|
Pledged as collateral under mortgages.
|
(3)
|
These properties have land improvements with depreciable lives from 7 to 12 years.
|
(4)
|
Pledged as collateral under the 2017 Revolver.
|
|
|
For the Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Beginning balance
|
|
$
|
669,923
|
|
|
$
|
413,145
|
|
Acquisitions
|
|
17,979
|
|
|
256,778
|
|
||
Ending balance
|
|
$
|
687,902
|
|
|
$
|
669,923
|
|
|
|
For the Years Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Beginning balance
|
|
$
|
10,257
|
|
|
$
|
4,253
|
|
Additions
|
|
6,029
|
|
|
6,004
|
|
||
Ending balance
|
|
$
|
16,286
|
|
|
$
|
10,257
|
|
(a)
|
and (c) Financial statements and schedule—see Index to Financial Statements and Schedule included in Item 8.
|
(b)
|
Exhibits—see index on following page.
|
Exhibit
Number
|
|
Document Description
|
1.1
|
|
|
3.1
|
|
|
3.2
|
|
|
3.3
|
|
|
4.1*
|
|
|
4.2
|
|
|
10.1
|
|
|
10.2
|
|
|
10.3
|
|
|
10.4
|
|
|
10.5
|
|
|
10.6
|
|
|
10.7
|
|
|
10.8
|
|
|
10.9
|
|
|
10.10
|
|
|
10.11
|
|
|
10.12
|
|
|
10.13
|
|
CARET Performance Incentive Plan (Incorporated by reference to Annex B to our definitive annual proxy statement filed on April 15, 2019.
|
10.14
|
|
|
10.15*
|
|
|
10.16
|
|
|
10.17
|
|
|
14.1
|
|
|
21.1*
|
|
|
23.1*
|
|
|
31.0*
|
|
|
32.0*
|
|
|
100*
|
|
Inline XBRL-related documents
|
101
|
|
Interactive data file
|
|
|
Safehold Inc.
Registrant
|
Date:
|
February 13, 2020
|
/s/ JAY SUGARMAN
|
|
|
Jay Sugarman
Chairman of the Board of Directors and Chief
Executive Officer (principal executive officer)
|
|
|
|
|
|
Safehold Inc.
Registrant
|
Date:
|
February 13, 2020
|
/s/ GARETT ROSENBLUM
|
|
|
Garett Rosenblum
Chief Accounting Officer (principal financial and accounting officer)
|
|
|
|
Date:
|
February 13, 2020
|
/s/ JAY SUGARMAN
|
|
|
Jay Sugarman
Chairman of the Board of Directors
Chief Executive Officer
|
|
|
|
Date:
|
February 13, 2020
|
/s/ DEAN S. ADLER
|
|
|
Dean S. Adler
Director
|
|
|
|
Date:
|
February 13, 2020
|
/s/ ROBIN JOSEPHS
|
|
|
Robin Josephs
Director
|
|
|
|
Date:
|
February 13, 2020
|
/s/ JAY S. NYDICK
|
|
|
Jay S. Nydick
Director
|
|
|
|
Date:
|
February 13, 2020
|
/s/ STEFAN M. SELIG
|
|
|
Stefan M. Selig
Director
|
Subsidiary
|
|
State of Formation
|
1007 South Congress North Unit Ground Owner LLC
|
|
Delaware
|
101 Marietta Street NW GL Venture LLC
|
|
Delaware
|
106 Ridge Street Ground Owner LLC
|
|
Delaware
|
10721 Domain Dr Ground Owner LLC
|
|
Delaware
|
1100 First Street Ground Owner LLC
|
|
Delaware
|
110-114 Ridge Street Ground Owner LLC
|
|
Delaware
|
1111 Pennsylvania Ave Ground Owner LLC
|
|
Delaware
|
1201-31 Lafayette Ground Owner LLC (fka as 730 Third Ave Ground Owner LLC)
|
|
Delaware
|
1221 Division Street Ground Owner LLC
|
|
Delaware
|
1225 19th Street Ground Owner LLC
|
|
Delaware
|
135 West 50th Street Equity Member LLC
|
|
Delaware
|
135 West 50th Street Ground Owner LLC
|
|
Delaware
|
1325 Wilson Ground Owner LLC
|
|
Delaware
|
195 Broadway Ground Owner LLC
|
|
Delaware
|
20 Hawley Street Ground Owner LLC
|
|
Delaware
|
221 American Boulevard - Bloomington LLC
|
|
Delaware
|
2490 Kalakaua Ave Ground Owner LLC
|
|
Delaware
|
301 G Street Ground Owner LLC
|
|
Delaware
|
301 Washington Street Landlord LLC
|
|
Delaware
|
3333 Old Milton Alpharetta LLC
|
|
Delaware
|
340 E Paces Ferry Rd NE Ground Owner LLC
|
|
Delaware
|
3500 NW 24th St. Ground Owner LLC
|
|
Delaware
|
3549 Iowa Ave Ground Owner LLC
|
|
Delaware
|
3630 NW 25th St. Ground Owner LLC
|
|
Delaware
|
3665 Rio Road Ground Owner LLC
|
|
Delaware
|
3945 Connecticut Ave NW Ground Owner LLC
|
|
Delaware
|
3945 Connecticut Ave NW Lender LLC
|
|
Delaware
|
401 W Michigan Street - Milwaukee LLC
|
|
Delaware
|
4050 Rocky Circle Ground Owner LLC
|
|
Delaware
|
425 Park Ave Ground Owner LLC
|
|
Delaware
|
425 Park Ave Equity Member LLC
|
|
Delaware
|
425 Park Ave REIT LLC
|
|
Delaware
|
425 Park Ave Safehold Member LLC
|
|
Delaware
|
500 Woodward LLC
|
|
Delaware
|
515 22nd Street NW Ground Owner LLC
|
|
Delaware
|
515 22nd Street NW Lender LLC
|
|
Delaware
|
520 SW 11th Ave Ground Owner LLC
|
|
Delaware
|
5601 Democracy Drive Ground Owner LLC
|
|
Delaware
|
570 Washington Ground Owner LLC
|
|
Delaware
|
62 Hundred Hollywood N GenPar LLC
|
|
Delaware
|
62 Hundred Hollywood North LP
|
|
Delaware
|
62 Hundred Hollywood S GenPar LLC
|
|
Delaware
|
62 Hundred Hollywood South LP
|
|
Delaware
|
685 Third Avenue Equity Member LLC
|
|
Delaware
|
685 Third Avenue Ground Owner LLC
|
|
Delaware
|
7640 Warren Ground Owner LLC
|
|
Delaware
|
920 S Terrace Ground Owner LLC
|
|
Delaware
|
CARET Management Holdings LLC
|
|
Delaware
|
CARET Services TRS Inc.
|
|
Delaware
|
CARET Ventures LLC
|
|
Delaware
|
CTL I Maryland LLC
|
|
Delaware
|
East Houston Ground Owner LLC
|
|
Delaware
|
East Houston Retail Owner LLC
|
|
Delaware
|
GA Santa Clara GenPar LLC
|
|
Delaware
|
GA Santa Clara Ground Owner LP
|
|
Delaware
|
Glenridge Point Ground Owner LLC
|
|
Delaware
|
Hubble Drive Lanham LLC
|
|
Delaware
|
iStar CTL Manager LLC
|
|
Delaware
|
iStar Dallas GL GenPar LLC
|
|
Delaware
|
iStar Dallas GL LP
|
|
Delaware
|
iStar North Old Atlanta Road LLC
|
|
Delaware
|
iStar Woodward LLC
|
|
Delaware
|
Lighthouse GenPar LLC
|
|
Delaware
|
Lighthouse Ground Owner LP
|
|
Delaware
|
Madison Arizona Ground Owner LLC
|
|
Delaware
|
One Palm Apartment Owner LLC
|
|
Delaware
|
One Palm Commercial and Hotel Owner LLC
|
|
Delaware
|
Pershing Point GL Venture LLC
|
|
Delaware
|
Promenade Ground Owner LLC
|
|
Delaware
|
Red Lion GP LLC
|
|
Delaware
|
Regency Lakeview GL GenPar LLC
|
|
Delaware
|
Regency Lakeview GL LP
|
|
Delaware
|
Regency Lakeview GL Venture LLC
|
|
Delaware
|
RLH GenPar II LLC
|
|
Delaware
|
RLH Partnership II LP
|
|
Delaware
|
RLH Partnership, L.P.
|
|
Delaware
|
SAFE Pershing Partner LLC
|
|
Delaware
|
SAFE Regency Partner LLC
|
|
Delaware
|
Safehold 101 Marietta NW Member LLC
|
|
Delaware
|
Safehold Finco 1 LLC
|
|
Delaware
|
Safehold Finco 2 LLC
|
|
Delaware
|
Safehold Inc.
|
|
Maryland
|
Safehold Lender LLC
|
|
Delaware
|
Safehold Operating Partnership LP
|
|
Delaware
|
Safehold OP GenPar LLC
|
|
Delaware
|
SFI I, LLC
|
|
Delaware
|
West Ninth GenPar LLC
|
|
Delaware
|
West Ninth Ground Owner LP
|
|
Delaware
|
West Vue Ground Owner LLC
|
|
Delaware
|
Date:
|
February 13, 2020
|
By:
|
|
/s/ JAY SUGARMAN
|
||
|
|
|
|
Name:
|
|
Jay Sugarman
|
|
|
|
|
Title:
|
|
Chief Executive Officer
|
Date:
|
February 13, 2020
|
By:
|
|
/s/ GARETT ROSENBLUM
|
||
|
|
|
|
Name:
|
|
Garett Rosenblum
|
|
|
|
|
Title:
|
|
Chief Accounting Officer (principal
financial officer)
|
Date:
|
February 13, 2020
|
By:
|
|
/s/ JAY SUGARMAN
|
||
|
|
|
|
Name:
|
|
Jay Sugarman
|
|
|
|
|
Title:
|
|
Chief Executive Officer
|
Date:
|
February 13, 2020
|
By:
|
|
/s/ GARETT ROSENBLUM
|
||
|
|
|
|
Name:
|
|
Garett Rosenblum
|
|
|
|
|
Title:
|
|
Chief Accounting Officer (principal
financial officer)
|